243725

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$70,617

Cash Investment

$80,516

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$283,140
Buyer's Premium
Purchase Closing Costs
$2,982
Loan Points
$5,946
Loan Closing Costs
$5,061
Total Acquisition Cost
$297,129
Initial Loan Funding
$226,512
Cash Required to Close
$70,617
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,617

Loan Terms
Initial Loan Funding
$226,512
Rehab Loan Funding
$70,800
Total Loan Commitment
$297,312
Points
$5,946
Loan Closing Costs
$5,061
Interest Carry
$14,989
Total Financing Cost
$25,996

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,982
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,982
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$1,246
Misc.
Total Loan Closing
$5,061

Residual
As Repaired Value (ARV)
$495,500
Sale Costs
%
$29,730
Property Taxes
%
$1,713
Property Insurance
%
$623
Interest Carry - Purchase Loan Funding
$11,892
Interest Carry - Rehab Loan Funding
$3,098
Net Exit Price
$448,445
Cash Investment
$70,617
Loan payoff
$297,312
Estimated Profit
$80,516
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.